Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Water Oasis GroupWOSSF 59 Intrinsic Value: Projected FCF is $0.53 as of Aug. 24, 2026. GuruFocus rates WOSSF with a GF Score™ of 59/100 and a GF Value™ of $0.14 (Modestly Overvalued). The stock has 5 warning signs investors should review. Among 65 Personal Services companies, Water Oasis Group ranks better than 83.08% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-08-24), Water Oasis Group's Intrinsic Value: Projected FCF is $0.53. The stock price of Water Oasis Group is $0.175. Therefore, Water Oasis Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.
The historical rank and industry rank for Water Oasis Group's Intrinsic Value: Projected FCF or its related term are showing as below:
WOSSF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.22 Med: 0.47 Max: 0.87
Current: 0.33
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Water Oasis Group was 0.87. The lowest was 0.22. And the median was 0.47.
WOSSF's Price-to-Projected-FCF is ranked better than 83.08% of 65
companies
in the Personal Services industry
Industry Median: 1.11
vs WOSSF: 0.33
Water Oasis Group (OTCPK:WOSSF) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Water Oasis Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
0.175
/
0.54412659001544
=
0.32
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Water Oasis Group Intrinsic Value: Projected FCF Related Terms
Water Oasis Group Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Water Oasis Group's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Water Oasis Group Intrinsic Value: Projected FCF Chart
WOSSF vs ROL, SCI, HRB: Intrinsic Value: Projected FCF Comparison
For the Personal Services subindustry, Water Oasis Group's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Water Oasis Group Price-to-Projected-FCF vs Personal Services Industry
For the Personal Services industry and Consumer Cyclical sector, Water Oasis Group's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Water Oasis Group's Price-to-Projected-FCF falls into.
Water Oasis Group Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of $0.53 mean?
Water Oasis Group (WOSSF) has a Intrinsic Value: Projected FCF of $0.53 as of Aug. 24, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Water Oasis Group and its competitors. According to the industry distribution chart, Water Oasis Group ranks #11 out of 65 companies in the Personal Services industry, placing it in the top 16.9%.
Is Water Oasis Group's Intrinsic Value: Projected FCF too high?
Water Oasis Group's current Intrinsic Value: Projected FCF is $0.53. The Personal Services industry median Intrinsic Value: Projected FCF is 1.11. Water Oasis Group's value of $0.53 is 52.3% below this industry median. Based on the distribution chart, Water Oasis Group ranks #11 out of 65 companies in the Personal Services industry, which is in the top quartile — a strong position relative to peers. Overall, Water Oasis Group has a GF Score™ of 59/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Water Oasis Group's Intrinsic Value: Projected FCF compare to ROL and SCI?
According to the Personal Services industry distribution chart, Water Oasis Group ranks #11 out of 65 companies for Intrinsic Value: Projected FCF. This places Water Oasis Group in the top 17% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.11. Water Oasis Group's value of $0.53 is 52.3% below this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Personal Services company?
The median Intrinsic Value: Projected FCF among Personal Services companies is 1.11, based on 65 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Water Oasis Group's current Intrinsic Value: Projected FCF of $0.53 is 52.3% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Water Oasis Group and its competitors. For the Personal Services industry, the median Intrinsic Value: Projected FCF is 1.11 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Water Oasis Group's current Intrinsic Value: Projected FCF is $0.53. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Water Oasis Group stock overvalued right now?
Based on GuruFocus' analysis, Water Oasis Group (WOSSF) is currently considered Modestly Overvalued. The stock's GF Value™ is $0.14, compared to a current price of $0.18 — trading 25% above its estimated fair value. The current Intrinsic Value: Projected FCF is $0.53 and 52.3% below the Personal Services industry median of 1.11. Water Oasis Group's overall GF Score™ is 59/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Water Oasis Group (WOSSF), the current Intrinsic Value: Projected FCF is $0.53 as of Aug. 24, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Water Oasis Group (WOSSF) Overvalued in 2026?
Based on GuruFocus' analysis, Water Oasis Group stock appears to be overvalued.
The current stock price of $0.18 is trading 25% above its estimated GF Value™ of $0.14.
GuruFocus considers Water Oasis Group to be Modestly Overvalued.
Key valuation signals for WOSSF:
Intrinsic Value: Projected FCF: $0.53
GF Value™: $0.14 vs. price of $0.18 (25% above fair value)
Industry Position: 52.3% below the Personal Services median (#11 of 65)
No single metric tells the full story. See the WOSSF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Water Oasis Group Ltd provides beauty and related wellness services. It provides general, specialist, and medical beauty services to high-end, mid-range, and mass-market consumer sectors for men and women. The firm operates through two business segments. The Product segment is mainly engaged in the retailing of skincare products under the brand names of H2O, Erno Laszlo, and Glycel. The Services segment is engaged in the provision of services in beauty centers, spas, and medical beauty centers mainly under the brand names of Oasis Spa, Oasis Beauty, and Oasis Homme. It generates a majority of its revenue from the service segment. Geographically, the company generates a majority of its revenue from Hong Kong and Macau.
59GF Score
Get the complete analysis for WOSSF
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
WOSSF has been successfully added to your 
